|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,082.04M | 401.48M | 1,130.15M | 1,159.59M | 1,248.05M | 1,289.53M | 1,286.94M | 1,279.05M | 1,314.35M | 1,357.94M | 1,388.17M | 1,419.83M | 1,476.86M | 1,534.41M | 1,557.36M | 1,581.28M | 1,592.53M | 1,711.95M | 1,754.09M | 1,843.17M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 451.91M | 474.58M | 481.66M | 479.08M | 546.62M | 556.48M | 546.04M | 539.98M | 571.63M | 592.64M | 592.20M | 601.33M | 653.25M | 675.97M | 678.39M | 688.93M | 710.20M | 754.84M | 791.94M | 822.50M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 630.13M | -73.09M | 648.49M | 680.51M | 701.42M | 733.06M | 740.90M | 739.07M | 742.72M | 765.29M | 795.97M | 818.50M | 823.61M | 858.44M | 878.97M | 892.35M | 882.33M | 957.11M | 962.15M | 1,020.67M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.45M | 112.49M | 120.33M | 117.80M | 120.39M | 116.10M | 114.13M | 128.36M | 120.07M | 134.33M | 132.93M | 138.52M | 143.63M | 158.93M | 164.34M | 162.39M | 162.44M | 180.57M | 189.46M | 198.42M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.72M | 259.78M | 241.60M | 262.46M | 280.72M | 295.39M | 285.30M | 279.16M | 294.52M | 311.81M | 315.03M | 314.93M | 319.46M | 344.84M | 341.93M | 333.31M | 329.74M | 390.46M | 335.25M | 338.46M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.81M | 39.44M | 50.43M | 450.00M | | | 3.38M | | | | | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45M | 128.94M | 0.94M | 37.72M | 0.70M | 51.25M | 14.17M | 27.14M | 13.06M | 1.50M | 4.42M | -6.16M | -0.39M | -2.79M | -5.09M | 2.07M | -5.57M | 0.96M | -3.37M | -16.67M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 911.63M | 813.83M | 948.71M | 963.18M | 1,025.92M | 995.75M | 1,001.18M | 1,030.85M | 1,073.69M | 1,145.41M | 1,150.34M | 1,189.07M | 1,231.24M | 1,304.12M | 1,306.19M | 1,298.84M | 1,338.23M | 1,452.05M | 1,445.50M | 1,502.12M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.41M | 305.93M | 181.44M | 196.40M | 222.13M | 293.78M | 285.76M | 248.20M | 240.66M | 212.53M | 237.83M | 230.76M | 245.62M | 230.29M | 251.16M | 282.44M | 254.29M | 259.90M | 308.59M | 341.04M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.41M | 305.93M | 181.44M | 196.40M | 222.13M | 293.78M | 285.76M | 248.20M | 240.66M | 212.53M | 237.83M | 230.76M | 245.62M | 230.29M | 251.16M | 282.44M | 254.29M | 259.90M | 308.59M | 341.04M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -152.80M | -151.78M | -164.52M | -176.52M | -186.07M | -194.45M | -194.74M | -205.06M | -209.74M | -219.79M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.71M | 186.23M | 18.50M | -7.21M | -55.90M | 41.22M | 52.87M | 31.59M | -21.20M | -62.95M | 16.27M | -40.76M | 12.53M | -5.83M | -86.36M | 36.24M | -28.49M | -81.88M | 3.99M | -16.92M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.71M | 186.23M | 18.50M | -7.21M | -55.90M | 41.22M | 52.87M | 31.59M | -21.20M | -62.95M | 16.27M | -40.76M | 12.53M | -5.83M | -86.36M | 36.24M | -28.49M | -81.88M | 3.99M | -16.92M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.27M | 386.94M | 96.13M | 84.68M | 51.79M | 219.94M | 216.87M | 143.04M | 82.29M | 5.40M | 101.30M | 38.21M | 93.63M | 47.94M | -21.27M | 124.23M | 31.07M | -27.04M | 102.83M | 104.33M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.64M | 110.42M | 28.02M | 23.22M | 10.08M | 18.08M | 23.93M | 17.39M | 16.76M | 4.25M | 9.91M | 9.02M | 16.61M | 13.32M | 12.40M | 18.54M | 14.84M | 16.30M | 16.59M | 11.21M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.63M | 276.52M | 68.11M | 61.46M | 41.71M | 201.86M | 192.93M | 125.65M | 65.53M | 1.14M | 91.39M | 29.19M | 77.03M | 34.62M | -33.66M | 105.69M | 16.23M | -43.34M | 86.24M | 93.12M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.12M | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 1.24M | 0.43M | -0.19M | -0.59M | 1.78M | 0.77M | 3.22M | 0.94M | 1.03M | 0.35M | 0.71M | 2.96M | -1.16M | -0.04M | 1.75M | 0.28M | 1.58M | 1.95M | 3.85M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.63M | 276.52M | 68.11M | 61.46M | 41.71M | 201.86M | 192.93M | 125.65M | 65.53M | 1.14M | 91.39M | 29.19M | 77.03M | 34.62M | -33.66M | 105.69M | 16.23M | -43.34M | 86.24M | 93.12M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.63M | 276.52M | 68.11M | 61.46M | 41.71M | 201.86M | 192.93M | 125.65M | 65.53M | 1.14M | 91.39M | 29.19M | 77.03M | 34.62M | -33.66M | 105.69M | 16.23M | -43.34M | 86.24M | 93.12M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.63M | 276.52M | 68.11M | 60.34M | 41.71M | 201.86M | 192.93M | 125.65M | 65.53M | 1.14M | 91.39M | 29.19M | 77.03M | 34.62M | -33.66M | 105.69M | 16.23M | -43.34M | 86.24M | 93.12M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.60M | 275.29M | 67.68M | 61.65M | 42.30M | 200.08M | 192.16M | 122.44M | 64.59M | 0.11M | 91.04M | 28.48M | 74.06M | 35.78M | -33.62M | 103.93M | 15.95M | -44.92M | 84.29M | 89.27M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16 | 0.95 | 0.23 | 0.22 | 0.15 | 0.69 | 0.66 | 0.43 | 0.22 | 0.00 | 0.31 | 0.10 | 0.25 | 0.12 | -0.11 | 0.35 | 0.05 | -0.15 | 0.28 | 0.30 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16 | 0.95 | 0.23 | 0.21 | 0.14 | 0.68 | 0.66 | 0.41 | 0.22 | 0.00 | 0.31 | 0.10 | 0.25 | 0.12 | -0.11 | 0.35 | 0.05 | -0.15 | 0.28 | 0.30 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.76M | 289.25M | 289.76M | 289.46M | 290.33M | 290.54M | 290.94M | 290.81M | 291.44M | 291.82M | 291.81M | 291.94M | 292.75M | 293.04M | 293.23M | 293.37M | 294.51M | 295.36M | 295.21M | 295.40M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.53M | 290.30M | 290.70M | 290.98M | 291.85M | 292.49M | 292.55M | 292.44M | 293.05M | 293.29M | 294.27M | 293.96M | 295.22M | 295.84M | 293.60M | 296.23M | 297.26M | 295.36M | 297.63M | 297.82M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 284.86M | 418.42M | 301.77M | 314.20M | 342.52M | 409.88M | 399.89M | 376.56M | 360.73M | 346.86M | 370.76M | 369.28M | 389.26M | 389.22M | 415.51M | 444.83M | 416.74M | 440.47M | 498.04M | 539.46M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.89% | 28.54% | 29.15% | 27.42% | 19.46% | 8.22% | 11.04% | 12.16% | 20.36% | 78.83% | 9.78% | 23.60% | 17.74% | 27.78% | -58.31% | 14.93% | 47.75% | -60.26% | 16.14% | 10.74% |